[GADANG] QoQ Annualized Quarter Result on 31-May-2014 [#4]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -6.4%
YoY- 111.16%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 556,857 495,908 533,432 544,946 535,936 508,948 453,804 14.66%
PBT 69,401 50,392 50,832 63,085 67,388 45,154 39,588 45.53%
Tax -22,984 -13,730 -12,264 -18,707 -20,496 -12,366 -8,912 88.38%
NP 46,417 36,662 38,568 44,378 46,892 32,788 30,676 31.90%
-
NP to SH 45,621 36,096 38,148 43,225 46,178 30,814 28,548 36.80%
-
Tax Rate 33.12% 27.25% 24.13% 29.65% 30.41% 27.39% 22.51% -
Total Cost 510,440 459,246 494,864 500,568 489,044 476,160 423,128 13.36%
-
Net Worth 357,092 339,752 339,525 299,033 291,075 269,573 269,357 20.74%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 7,869 - - - -
Div Payout % - - - 18.21% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 357,092 339,752 339,525 299,033 291,075 269,573 269,357 20.74%
NOSH 216,419 216,402 216,258 196,732 196,672 196,768 196,611 6.62%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 8.34% 7.39% 7.23% 8.14% 8.75% 6.44% 6.76% -
ROE 12.78% 10.62% 11.24% 14.45% 15.86% 11.43% 10.60% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 257.30 229.16 246.66 277.00 272.50 258.65 230.81 7.53%
EPS 21.08 16.68 17.64 21.98 23.48 15.66 14.52 28.30%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.65 1.57 1.57 1.52 1.48 1.37 1.37 13.23%
Adjusted Per Share Value based on latest NOSH - 196,539
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 69.53 61.92 66.61 68.04 66.92 63.55 56.66 14.66%
EPS 5.70 4.51 4.76 5.40 5.77 3.85 3.56 36.98%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.4459 0.4242 0.4239 0.3734 0.3634 0.3366 0.3363 20.75%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 1.52 1.56 1.77 1.66 1.18 1.00 0.84 -
P/RPS 0.59 0.68 0.72 0.60 0.43 0.39 0.36 39.13%
P/EPS 7.21 9.35 10.03 7.56 5.03 6.39 5.79 15.79%
EY 13.87 10.69 9.97 13.24 19.90 15.66 17.29 -13.69%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.92 0.99 1.13 1.09 0.80 0.73 0.61 31.61%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 23/04/15 16/01/15 28/10/14 24/07/14 24/04/14 23/01/14 24/10/13 -
Price 1.53 1.45 1.49 2.01 1.89 1.15 0.955 -
P/RPS 0.59 0.63 0.60 0.73 0.69 0.44 0.41 27.54%
P/EPS 7.26 8.69 8.45 9.15 8.05 7.34 6.58 6.79%
EY 13.78 11.50 11.84 10.93 12.42 13.62 15.20 -6.34%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.95 1.32 1.28 0.84 0.70 20.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment